[TRIVE] YoY TTM Result on 30-Nov-2008 [#1]

Announcement Date
29-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -0.77%
YoY- -0.08%
View:
Show?
TTM Result
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 54,339 65,951 85,359 83,346 78,917 40,672 0 -
PBT 3,164 7,629 19,302 19,824 19,925 9,377 0 -
Tax -128 -207 -105 86 0 -258 0 -
NP 3,036 7,422 19,197 19,910 19,925 9,119 0 -
-
NP to SH 3,036 7,422 19,197 19,910 19,925 9,119 0 -
-
Tax Rate 4.05% 2.71% 0.54% -0.43% 0.00% 2.75% - -
Total Cost 51,303 58,529 66,162 63,436 58,992 31,553 0 -
-
Net Worth 111,039 100,764 95,144 74,817 54,366 0 0 -
Dividend
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 111,039 100,764 95,144 74,817 54,366 0 0 -
NOSH 693,999 671,764 679,600 226,720 226,528 113,314 0 -
Ratio Analysis
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 5.59% 11.25% 22.49% 23.89% 25.25% 22.42% 0.00% -
ROE 2.73% 7.37% 20.18% 26.61% 36.65% 0.00% 0.00% -
Per Share
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 7.83 9.82 12.56 36.76 34.84 35.89 0.00 -
EPS 0.44 1.10 2.82 8.78 8.80 8.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.33 0.24 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 226,720
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 4.30 5.22 6.76 6.60 6.25 3.22 0.00 -
EPS 0.24 0.59 1.52 1.58 1.58 0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0879 0.0797 0.0753 0.0592 0.043 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 31/05/12 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 - -
Price 0.14 0.22 0.51 0.62 0.59 0.36 0.00 -
P/RPS 1.79 2.24 4.06 1.69 1.69 1.00 0.00 -
P/EPS 32.00 19.91 18.05 7.06 6.71 4.47 0.00 -
EY 3.12 5.02 5.54 14.16 14.91 22.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.47 3.64 1.88 2.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/12 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 27/07/12 24/01/11 29/01/10 29/01/09 24/01/08 15/12/06 - -
Price 0.14 0.32 0.41 0.69 0.88 0.39 0.00 -
P/RPS 1.79 3.26 3.26 1.88 2.53 1.09 0.00 -
P/EPS 32.00 28.96 14.51 7.86 10.00 4.85 0.00 -
EY 3.12 3.45 6.89 12.73 10.00 20.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.13 2.93 2.09 3.67 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment